Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $294k initial cash invested.
-19.45%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,757
Rent
-$4,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,757 income − $9,523 expenses = $4,766 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,757
Total Expenses
$9,523
Mortgage P&I
148%
$7,049
Property Taxes
16%
$747
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0